Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Mid-tier Producer
Rating & Risk: Login to view
Aura Minerals Inc.
www: www.auraminerals.com     email: info@auraminerals.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:ARMZF USD
TSE:ORA CAD

Description

Aura Minerals Inc. are a gold focused mid-tier producer with three producing mines in Brazil, Honduras and Mexico, one mine in development in Brazil and one exploration property. Currently they produce roughly 130koz. of gold per year. They have approximately 5.5Moz. of gold in the reserves and resources category of which 4Moz. are in the measured and indicated category. They have a market capitalisation of ~$59.26M which is a fall of roughly 23% over the last four months. As of 04/16/2018 they have ~$29M debt and ~$38M cash. They have 43M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 04/16/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $77.09M $59.26M 04/16/2018 $-17.84M
Total Assets: $159.62M $159.62M 04/16/2018 $0.00M
Total Liabilities: $106.03M $106.03M 04/16/2018 $0.00M
Current Assets: $59.86M $59.86M 04/16/2018 $0.00M
Current Liabilities: $61.30M $61.30M 04/16/2018 $0.00M
Total Debt: $29.00M $29.00M 04/16/2018 $0.00M
Cash: $38.00M $38.00M 04/16/2018 $0.00M
Enterprise Value: $68.09M $50.26M 08/05/1971 $-17.84M
Cash Flow: $4.30M $-10.50M never $-14.80M
Cash Flow Multiple: 17.95 0.00 never -17.95
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 04/16/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/16/2018 0.00%
Misc 04/16/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 43,000,000 43,000,000 04/16/2018 0
Shares (FD): 45,000,000 45,000,000 04/16/2018 0
Insider Ownership: n/a 55% 04/16/2018 55%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 04/16/2018 n/a
Production (Gold Eq Oz.): (guess) 
130,000
(guess) 
130,000
04/16/2018 0
Production (Silver Eq Oz.): (guess) 
10,531,329
(guess) 
10,433,469
04/16/2018 -97,860
Initial CapEx (Outstanding): n/a n/a 04/16/2018 n/a
Funding Option: n/a n/a 04/16/2018 n/a
Documentation: none PRODUCER 04/16/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 04/16/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 2.00M 2.00M 04/16/2018 0.00M
Measured & Indicated: 4.00M 4.00M 04/16/2018 0.00M
Inferred: 1.50M 1.50M 04/16/2018 0.00M
Reserves & Resources: 5.50M 5.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.70M 1.70M 04/16/2018 0.00M
Measured & Indicated: 3.06M 3.06M 04/16/2018 0.00M
Inferred: 0.64M 0.64M 04/16/2018 0.00M
Reserves & Resources: 3.70M 3.70M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
130,000oz.
(guess) 
130,000oz.
04/16/2018 0oz.
Cash Cost: $900 $900 04/16/2018 $0.00
Extra Operating Cost: $400 $400 04/16/2018 $0.00
Average Grade: 1.00 g/t 0.90 g/t 04/16/2018 -0.10 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/16/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 4.00M 4.00M 04/16/2018 0.00M
Annual Production: 150,000oz. 150,000oz. 04/16/2018 0oz.
Cash Cost: $900 $900 04/16/2018 $0
Extra Operating Cost: $400 $400 04/16/2018 $0
SILVER 04/16/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 04/16/2018 0.00M
Measured & Indicated: n/a n/a 04/16/2018 0.00M
Inferred: n/a n/a 04/16/2018 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 04/16/2018 0.00M
Measured & Indicated: n/a n/a 04/16/2018 0.00M
Inferred: n/a n/a 04/16/2018 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/16/2018 $0.00
Extra Operating Cost: n/a n/a 04/16/2018 $0.00
Average Grade: n/a n/a 04/16/2018 n/a
Recovery Rate: n/a n/a 04/16/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/16/2018 0.00M
Annual Production: n/a n/a 04/16/2018 n/a
Cash Cost: n/a n/a 04/16/2018 n/a
Extra Operating Cost: n/a n/a 04/16/2018 n/a

Property

Last Analysis Data  (04/16/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Brazil, Brazil Ernesto - EPP 100% (guess) n/a Open Pit show
400,000 deposit at 2.5 gpt

Producing mine.
Production Honduras, Honduras San Andres 100% (guess) n/a Open Pit show
1.6 million oz deposit at .5 gpt
Production Mexico Aranzazu 100% (guess) n/a Open Pit show
Producing 18 million lbs of copper.
Development Tocantins, Brazil Almas 100% 90,000 Open Pit show
Economic project with a feasibility study.

Permitted.

$92 million capex.

1.3 million oz deposit (.85 gpt)
Exploration Mato Grosso, Brazil Matupa 100% n/a Open Pit show
Early exploration. 350,000 oz (1.3 gpt) deposit.

They think it will be much bigger.
Total Land Package Size (ha): 90,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Brazil, Brazil Ernesto - EPP 100% (guess) n/a Open Pit show
400,000 deposit at 2.5 gpt

Producing mine.
Production Honduras, Honduras San Andres 100% (guess) n/a Open Pit show
1.6 million oz deposit at .5 gpt
Production Mexico Aranzazu 100% (guess) n/a Open Pit show
Producing 18 million lbs of copper.
Development Tocantins, Brazil Almas 100% 90,000 Open Pit show
Economic project with a feasibility study.

Permitted.

$92 million capex.

1.3 million oz deposit (.85 gpt)
Exploration Mato Grosso, Brazil Matupa 100% n/a Open Pit show
Early exploration. 350,000 oz (1.3 gpt) deposit.

They think it will be much bigger.
Total Land Package Size (ha): 90,000  

Profitability (by resource)

Proven &
Probable
04/16/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -1.51M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.70M 1.70M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -1.28M
Maximum Profit (Gold): $56.17M $-137.33M n/a $-193.49M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $56.17M $-137.33M n/a $-193.49M
Max Profit / Current MCap: 0.729 n/a n/a -3.046
Max Profit Per Share (Gold): $1.25 $-3.05 n/a $-4.30
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.25 $-3.05 n/a $-4.30
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $45.35 $34.86 n/a $-10.49
FD Mkt. Cap / Silver Eq.: $0.56 $0.43 n/a $-0.13
FD Mkt. Cap / Per Metal
as % Spot Price:
3.37% 2.94% n/a -0.42%
Measured &
Indicated
04/16/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -3.01M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.06M 3.06M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -2.30M
Maximum Profit (Gold): $101.10M $-247.19M n/a $-348.29M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $101.10M $-247.19M n/a $-348.29M
Max Profit / Current MCap: 1.311 n/a n/a -5.483
Max Profit Per Share (Gold): $2.25 $-5.49 n/a $-7.74
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.25 $-5.49 n/a $-7.74
Total Free Profit Per Share: $0.09 $0.00 n/a $-0.09
FD Mkt. Cap / Gold Eq.: $25.19 $19.36 n/a $-5.83
FD Mkt. Cap / Silver Eq.: $0.31 $0.24 n/a $-0.07
FD Mkt. Cap / Per Metal
as % Spot Price:
1.87% 1.63% n/a -0.24%

Reserves &
Resources
04/16/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 5.50M 5.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -4.14M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.70M 3.70M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -2.78M
Maximum Profit (Gold): $122.17M $-298.68M n/a $-420.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $122.17M $-298.68M n/a $-420.85M
Max Profit / Current MCap: 1.585 n/a n/a -6.625
Max Profit Per Share (Gold): $2.71 $-6.64 n/a $-9.35
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.71 $-6.64 n/a $-9.35
Total Free Profit Per Share: $0.55 $0.00 n/a $-0.55
FD Mkt. Cap / Gold Eq.: $20.85 $16.03 n/a $-4.82
FD Mkt. Cap / Silver Eq.: $0.26 $0.20 n/a $-0.06
FD Mkt. Cap / Per Metal
as % Spot Price:
1.55% 1.35% n/a -0.19%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.